510401 CLIFTON_FINE CENTRAL SCHOOL
******************************************************************************
Amount Issued: 7,079,315 BLD-10
Date of Original Issuance: 11-Jul-00
__________________________________________________________________________
New Alt./ Max. Weighted
Bldg Proj Allowable Constr. Additions Reconstr Projec Useful
. . Cost Cost Cost Cost t Life Life
__________________________________________________________________________
0002 007 6,867,600 0 0 6,867,600 15.0 103,014,000
0002 008 140,000 0 0 140,000 15.0 2,100,000
5001 002 79,000 0 0 79,000 15.0 1,185,000
___________________________________________________________________________
7,086,600 106,299,000
Blended Maximum Useful Life: 15.0
Original Term of Bond: 15.0
Selected Maximum Useful Life: 15.0
Period Prior to 1 July 2002: 2.0
Sel. Remaining Term for Amortization: 13.0
Principal Outstanding as of July 2002: 5,200,000
Assumed Interest Rate: 4.500%
Debt Service for Amortization Year 6 of 13 : 532,702
Bond Percent: 97.442%
Aidable Debt Service for Amortization Year 6 of 13 519,075
Additional Costs Attributable to Refinancing
____________________________________________
A. Total Amount of Refinancing Issued (SA-132A #7): 5,840,000
B. Bond Percent: 99.717%
C. Applicable Building Aid Ratio: 78.8%
D. State Share of Outstanding Principal (SA132-A #3 * B * C): 4,086,004
E. Amount of Original Principal Refinanced: (SA132-A # 4) 5,200,000
F. State Share Ratio: (D / E) 78.5%
G. Total Fixed Costs Aided at 100% (SA132-A # 13): 10,500
H. Total Variable Costs of Refinancing (SA132-A # 23): 137,329
I. State Share of Variable Costs Aided at 100%:( H * F) 107,803
J. Total Principal Added(A - E - G - H): 492,171
K. State Share of Additional Principal Aided at 100% (J * F): 386,354
L. Total Refinancing Costs Aided at 100% (G + I + K): 504,657
M. Local Share of Variable Costs Aided at State Share (H - I): 29,526
Assumed Aidable Debt Service for Refinancing
____________________________________________
Assumed Debt Service for Fixed Costs: 1,076
Assumed Debt Service for State Share of Variable Costs: 11,044
Assumed Debt Service for State Share of Additional Principal: 39,580
Assumed Debt Service for Local Share of Variable Costs: * 3,015
* After application of Bond Percent.
******************************************************************************
End of Report
NYSED HOME PAGE | STATE AID HOME PAGE | DISTRICT HOME PAGE